<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£10,788</td><td>£10,950</td><td>£11,224</td><td>£11,504</td><td>£11,849</td><td>£56,315</td></tr><tr><td>Total Expenses</td><td>£9,030</td><td>£9,092</td><td>£9,163</td><td>£9,234</td><td>£9,312</td><td>£45,831</td></tr><tr><td>Profit Before Tax</td><td>£1,758</td><td>£1,858</td><td>£2,061</td><td>£2,270</td><td>£2,538</td><td>£10,484</td></tr><tr><td>Profit After Tax      </td><td>£1,424</td><td>£1,505</td><td>£1,669</td><td>£1,838</td><td>£2,055</td><td>£8,492</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,844</td><td>£7,092</td><td>£9,058</td><td>£10,425</td><td>£34,168</td></tr><tr><td>Net Return</td><td>£5,174</td><td>£5,348</td><td>£8,761</td><td>£10,896</td><td>£12,480</td><td>£42,660</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>